 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 / u$ V* J' s% z' T# B
* v+ g% g/ P0 B5 v+ L我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.27 d8 C; E. d% L
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。
+ q8 @+ i. r( r6 ^可能相比来说,还是不折腾得时候剩的本金要少。
; I+ H4 l3 O3 y7 @% f具体情况见下表
2 H8 ]) x. i+ Y: d1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 / {2 s f8 U, O% l: K7 ?. F" r
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 7 `& i% Y. i! v
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 # @, j! W( X6 h4 i
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
i3 u& c7 E- j/ X& @6 C6 U5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
. A, b Y, o( N! T- j# b$ e6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 ! C" Y) T y: z
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
3 P; l9 y6 d9 @. u0 K5 X) p8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 : }" q2 A1 r$ ^' Q
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 ( Y9 S* ^ K$ P1 y) |8 G
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
' _* }( @# i% u" A& s$ h11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 d( m( p& I! c
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 7 J" E6 t; {/ T* x/ T. u5 a
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 d' G: L+ C& @2 E) H- r. p( g
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 5 h- S' f# e' D/ U
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
$ ~: a' X% m$ p' f+ A16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
2 E7 _% }& t% t1 J/ |17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 9 b- X& C6 t/ S$ h O' w5 V/ x
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 2 j, O0 W3 J; e' x# O: \
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 & N: s i4 C$ {0 M( M
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
' q0 x6 l5 Q% K9 C, v21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
5 `+ ^6 h; r5 m$ x: N: I% v; M( p22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 ) S. x1 z- N o& @$ ^, s
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 + j5 U8 ~0 t# q0 {
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 & s# M8 Y0 \/ y! `8 H
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 2 ]' X3 p4 C) k' G6 c2 q
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
; K9 [+ f0 I5 }2 L, u- q N27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 & K5 o" z! v) b. F- `. R* `% V2 g* i
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 & a" x" Z% m( [ t6 {- R b
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 2 }4 [! r& l& d( u7 d
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 / ?' I/ j+ W% j% R- L
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 7 f! G8 H$ H# a: ?$ T. N' a
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
7 g. u# Z- y2 j33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
3 E1 ~7 K, L* Y" @1 C4 ]. r9 O34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 2 Y& `, g1 ~# T- Y3 _3 e
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 # U! D- l' B5 K p! {
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|